| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 6.82M | 4.11M | 4.28M | 4.50M | 7.80M | |
| Receivables | | | 12.11M | 14.87M | 20.04M | 20.20M | 26.20M | |
| Inventories | | | 21.60M | 23.25M | 24.72M | 26.40M | 27.60M | |
| Other Current Assets | | | 3.27M | 2.90M | N/A | N/A | N/A | |
| Total Current Assets | | | 43.80M | 45.12M | 49.04M | 51.10M | 61.60M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 12.49M | 11.24M | 8.75M | 9.20M | 10.30M | |
| Goodwill | | | 9.53M | 56.32M | 57.06M | 56.30M | 57.70M | |
| Intangibles | | | 8.38M | 11.13M | 16.04M | 21.00M | 27.40M | |
| Other Non-Current Assets | | | 3.79M | 2.83M | 6.47M | 7.80M | 5.40M | |
| Total Non-Current Assets | | | 34.19M | 81.53M | 88.33M | 94.30M | 100.70M | |
| |
| TOTAL ASSETS | | | 77.99M | 126.64M | 137.37M | 145.40M | 162.30M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 33.97M | 36.96M | 5.86M | 3.80M | 3.20M | |
| Accrued Expenses | | | 10.77M | 8.18M | 9.38M | 8.60M | 11.20M | |
| Accounts Payable | | | 5.18M | 4.79M | 5.55M | 6.40M | 4.90M | |
| Other Current Liabilities | | | 4.48M | 5.04M | 5.75M | 4.40M | 6.00M | |
| Total Current Liabilities | | | 54.40M | 54.96M | 26.54M | 23.20M | 25.30M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 30.70M | 43.00M | 45.10M | |
| Deferred Taxes/Income | | | 733.00K | 710.00K | 776.00K | 600.00K | 1.60M | |
| Other Non-Current Liabilities | | | 8.79M | 7.64M | 6.27M | 6.30M | 7.00M | |
| Total Non-Current Liabilities | | | 9.53M | 8.35M | 37.75M | 49.90M | 53.60M | |
| |
| TOTAL LIABILITIES | | | 63.92M | 63.30M | 64.29M | 73.10M | 78.90M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -211.86M | -158.01M | -145.60M | -142.20M | -132.70M | |
| Additional Paid In Capital | | | 237.92M | 236.58M | 232.44M | 229.00M | 225.70M | |
| Common Shares | | | 446.00K | 441.00K | 434.00K | 500.00K | 500.00K | |
| Treasury Stock | | | N/A | N/A | N/A | N/A | 0.00 | |
| Other Shareholders' Equity | | | -12.44M | -15.67M | -14.19M | -15.10M | -10.00M | |
| Shares Outstanding | | | 44.58M | 44.07M | 43.39M | 42.10M | 41.10M | |
| Tangible Book Value per Share | | | -0.09 | -0.09 | -0.00 | -0.12 | -0.04 | |
| Total Shareholders' Equity | | | 14.07M | 63.34M | 73.07M | 72.20M | 83.40M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 77.99M | 126.64M | 137.37M | 145.40M | 162.30M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | N/A | 0.42 | 0.60 | 0.54 | |
| Current Ratio | | | 0.81 | 0.82 | 1.85 | 2.20 | 2.43 | |
| Return On Assets (ROA) | | | -69.03% | -9.80% | -2.49% | -6.53% | -0.18% | |
| Return On Equity (ROE) | | | -382.68% | -19.58% | -4.67% | -13.16% | -0.36% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | 1.63% | N/A | 1.96% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 1.69% | N/A | 2.08% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | 5.40% | N/A | 6.09% | |